Highlights

[D&O] QoQ Cumulative Quarter Result on 2018-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     78.20%    YoY -     53.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 228,091 113,055 490,775 350,191 226,345 113,081 463,337 -37.74%
  QoQ % 101.75% -76.96% 40.14% 54.72% 100.16% -75.59% -
  Horiz. % 49.23% 24.40% 105.92% 75.58% 48.85% 24.41% 100.00%
PBT 16,403 8,252 52,123 35,084 21,667 9,868 45,719 -49.60%
  QoQ % 98.78% -84.17% 48.57% 61.92% 119.57% -78.42% -
  Horiz. % 35.88% 18.05% 114.01% 76.74% 47.39% 21.58% 100.00%
Tax -2,908 -1,469 -9,921 -6,735 -4,889 -2,220 -9,464 -54.56%
  QoQ % -97.96% 85.19% -47.31% -37.76% -120.23% 76.54% -
  Horiz. % 30.73% 15.52% 104.83% 71.16% 51.66% 23.46% 100.00%
NP 13,495 6,783 42,202 28,349 16,778 7,648 36,255 -48.35%
  QoQ % 98.95% -83.93% 48.87% 68.97% 119.38% -78.90% -
  Horiz. % 37.22% 18.71% 116.40% 78.19% 46.28% 21.10% 100.00%
NP to SH 12,005 6,040 35,961 23,635 13,263 5,132 22,369 -34.03%
  QoQ % 98.76% -83.20% 52.15% 78.20% 158.44% -77.06% -
  Horiz. % 53.67% 27.00% 160.76% 105.66% 59.29% 22.94% 100.00%
Tax Rate 17.73 % 17.80 % 19.03 % 19.20 % 22.56 % 22.50 % 20.70 % -9.84%
  QoQ % -0.39% -6.46% -0.89% -14.89% 0.27% 8.70% -
  Horiz. % 85.65% 85.99% 91.93% 92.75% 108.99% 108.70% 100.00%
Total Cost 214,596 106,272 448,573 321,842 209,567 105,433 427,082 -36.88%
  QoQ % 101.93% -76.31% 39.38% 53.57% 98.77% -75.31% -
  Horiz. % 50.25% 24.88% 105.03% 75.36% 49.07% 24.69% 100.00%
Net Worth 334,618 332,022 344,603 309,647 297,930 296,521 218,116 33.12%
  QoQ % 0.78% -3.65% 11.29% 3.93% 0.48% 35.95% -
  Horiz. % 153.41% 152.22% 157.99% 141.96% 136.59% 135.95% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,540 - 5,496 5,200 - - 10,023 -32.73%
  QoQ % 0.00% 0.00% 5.68% 0.00% 0.00% 0.00% -
  Horiz. % 55.27% 0.00% 54.83% 51.88% 0.00% 0.00% 100.00%
Div Payout % 46.15 % - % 15.28 % 22.00 % - % - % 44.81 % 1.99%
  QoQ % 0.00% 0.00% -30.55% 0.00% 0.00% 0.00% -
  Horiz. % 102.99% 0.00% 34.10% 49.10% 0.00% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 334,618 332,022 344,603 309,647 297,930 296,521 218,116 33.12%
  QoQ % 0.78% -3.65% 11.29% 3.93% 0.48% 35.95% -
  Horiz. % 153.41% 152.22% 157.99% 141.96% 136.59% 135.95% 100.00%
NOSH 1,108,009 1,105,269 1,099,214 1,040,134 1,038,087 1,007,206 1,002,375 6.93%
  QoQ % 0.25% 0.55% 5.68% 0.20% 3.07% 0.48% -
  Horiz. % 110.54% 110.27% 109.66% 103.77% 103.56% 100.48% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.92 % 6.00 % 8.60 % 8.10 % 7.41 % 6.76 % 7.82 % -16.98%
  QoQ % -1.33% -30.23% 6.17% 9.31% 9.62% -13.55% -
  Horiz. % 75.70% 76.73% 109.97% 103.58% 94.76% 86.45% 100.00%
ROE 3.59 % 1.82 % 10.44 % 7.63 % 4.45 % 1.73 % 10.26 % -50.44%
  QoQ % 97.25% -82.57% 36.83% 71.46% 157.23% -83.14% -
  Horiz. % 34.99% 17.74% 101.75% 74.37% 43.37% 16.86% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.59 10.23 44.65 33.67 21.80 11.23 46.22 -41.76%
  QoQ % 101.27% -77.09% 32.61% 54.45% 94.12% -75.70% -
  Horiz. % 44.55% 22.13% 96.60% 72.85% 47.17% 24.30% 100.00%
EPS 0.91 0.55 3.44 2.30 1.30 0.51 2.24 -45.24%
  QoQ % 65.45% -84.01% 49.57% 76.92% 154.90% -77.23% -
  Horiz. % 40.62% 24.55% 153.57% 102.68% 58.04% 22.77% 100.00%
DPS 0.50 0.00 0.50 0.50 0.00 0.00 1.00 -37.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 50.00% 50.00% 0.00% 0.00% 100.00%
NAPS 0.3020 0.3004 0.3135 0.2977 0.2870 0.2944 0.2176 24.50%
  QoQ % 0.53% -4.18% 5.31% 3.73% -2.51% 35.29% -
  Horiz. % 138.79% 138.05% 144.07% 136.81% 131.89% 135.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.34 10.08 43.76 31.23 20.18 10.08 41.31 -37.73%
  QoQ % 101.79% -76.97% 40.12% 54.76% 100.20% -75.60% -
  Horiz. % 49.24% 24.40% 105.93% 75.60% 48.85% 24.40% 100.00%
EPS 1.07 0.54 3.21 2.11 1.18 0.46 1.99 -33.95%
  QoQ % 98.15% -83.18% 52.13% 78.81% 156.52% -76.88% -
  Horiz. % 53.77% 27.14% 161.31% 106.03% 59.30% 23.12% 100.00%
DPS 0.49 0.00 0.49 0.46 0.00 0.00 0.89 -32.90%
  QoQ % 0.00% 0.00% 6.52% 0.00% 0.00% 0.00% -
  Horiz. % 55.06% 0.00% 55.06% 51.69% 0.00% 0.00% 100.00%
NAPS 0.2984 0.2961 0.3073 0.2761 0.2657 0.2644 0.1945 33.13%
  QoQ % 0.78% -3.64% 11.30% 3.91% 0.49% 35.94% -
  Horiz. % 153.42% 152.24% 157.99% 141.95% 136.61% 135.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5200 0.6850 0.7150 0.9050 0.7100 0.6100 0.7450 -
P/RPS 2.53 6.70 1.60 2.69 3.26 5.43 1.61 35.28%
  QoQ % -62.24% 318.75% -40.52% -17.48% -39.96% 237.27% -
  Horiz. % 157.14% 416.15% 99.38% 167.08% 202.48% 337.27% 100.00%
P/EPS 47.99 125.35 21.86 39.83 55.57 119.72 33.38 27.47%
  QoQ % -61.72% 473.42% -45.12% -28.32% -53.58% 258.66% -
  Horiz. % 143.77% 375.52% 65.49% 119.32% 166.48% 358.66% 100.00%
EY 2.08 0.80 4.58 2.51 1.80 0.84 3.00 -21.72%
  QoQ % 160.00% -82.53% 82.47% 39.44% 114.29% -72.00% -
  Horiz. % 69.33% 26.67% 152.67% 83.67% 60.00% 28.00% 100.00%
DY 0.96 0.00 0.70 0.55 0.00 0.00 1.34 -19.98%
  QoQ % 0.00% 0.00% 27.27% 0.00% 0.00% 0.00% -
  Horiz. % 71.64% 0.00% 52.24% 41.04% 0.00% 0.00% 100.00%
P/NAPS 1.72 2.28 2.28 3.04 2.47 2.07 3.42 -36.84%
  QoQ % -24.56% 0.00% -25.00% 23.08% 19.32% -39.47% -
  Horiz. % 50.29% 66.67% 66.67% 88.89% 72.22% 60.53% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 23/05/19 20/02/19 28/11/18 21/08/18 - 22/02/18 -
Price 0.5500 0.6100 0.7850 0.8450 0.7500 0.6550 0.6650 -
P/RPS 2.67 5.96 1.76 2.51 3.44 5.83 1.44 51.10%
  QoQ % -55.20% 238.64% -29.88% -27.03% -40.99% 304.86% -
  Horiz. % 185.42% 413.89% 122.22% 174.31% 238.89% 404.86% 100.00%
P/EPS 50.76 111.62 23.99 37.19 58.70 128.55 29.80 42.77%
  QoQ % -54.52% 365.28% -35.49% -36.64% -54.34% 331.38% -
  Horiz. % 170.34% 374.56% 80.50% 124.80% 196.98% 431.38% 100.00%
EY 1.97 0.90 4.17 2.69 1.70 0.78 3.36 -30.02%
  QoQ % 118.89% -78.42% 55.02% 58.24% 117.95% -76.79% -
  Horiz. % 58.63% 26.79% 124.11% 80.06% 50.60% 23.21% 100.00%
DY 0.91 0.00 0.64 0.59 0.00 0.00 1.50 -28.40%
  QoQ % 0.00% 0.00% 8.47% 0.00% 0.00% 0.00% -
  Horiz. % 60.67% 0.00% 42.67% 39.33% 0.00% 0.00% 100.00%
P/NAPS 1.82 2.03 2.50 2.84 2.61 2.22 3.06 -29.34%
  QoQ % -10.34% -18.80% -11.97% 8.81% 17.57% -27.45% -
  Horiz. % 59.48% 66.34% 81.70% 92.81% 85.29% 72.55% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers